<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£63,876</td><td>£64,834</td><td>£66,455</td><td>£68,116</td><td>£70,160</td><td>£333,441</td></tr><tr><td>Total Expenses</td><td>£47,983</td><td>£48,125</td><td>£48,330</td><td>£48,540</td><td>£48,787</td><td>£241,766</td></tr><tr><td>Profit Before Tax</td><td>£15,893</td><td>£16,709</td><td>£18,125</td><td>£19,576</td><td>£21,373</td><td>£91,676</td></tr><tr><td>Profit After Tax      </td><td>£12,873</td><td>£13,534</td><td>£14,681</td><td>£15,857</td><td>£17,312</td><td>£74,257</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,960</td><td>£35,629</td><td>£47,412</td><td>£103,022</td></tr><tr><td>Net Return</td><td>£12,883</td><td>£13,544</td><td>£34,642</td><td>£51,486</td><td>£64,724</td><td>£177,279</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>